First Time Loading...

Sun* Inc
TSE:4053

Watchlist Manager
Sun* Inc Logo
Sun* Inc
TSE:4053
Watchlist
Price: 906 JPY 1.8% Market Closed
Updated: Apr 18, 2024

Intrinsic Value

Sun Asterisk, Inc. engages in digital creative studio business that offers digital solutions and human resource development platform. [ Read More ]

The intrinsic value of one Sun* Inc stock under the Base Case scenario is 1 372.55 JPY. Compared to the current market price of 906 JPY, Sun* Inc is Undervalued by 34%.

Key Points:
Intrinsic Value
Base Case
1 372.55 JPY
Undervaluation 34%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Sun* Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Sun* Inc stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Sun* Inc

Provide an overview of the primary business activities
of Sun* Inc.

What unique competitive advantages
does Sun* Inc hold over its rivals?

What risks and challenges
does Sun* Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Sun* Inc.

Provide P/S
for Sun* Inc.

Provide P/E
for Sun* Inc.

Provide P/OCF
for Sun* Inc.

Provide P/FCFE
for Sun* Inc.

Provide P/B
for Sun* Inc.

Provide EV/S
for Sun* Inc.

Provide EV/GP
for Sun* Inc.

Provide EV/EBITDA
for Sun* Inc.

Provide EV/EBIT
for Sun* Inc.

Provide EV/OCF
for Sun* Inc.

Provide EV/FCFF
for Sun* Inc.

Provide EV/IC
for Sun* Inc.

Show me price targets
for Sun* Inc made by professional analysts.

What are the Revenue projections
for Sun* Inc?

How accurate were the past Revenue estimates
for Sun* Inc?

What are the Net Income projections
for Sun* Inc?

How accurate were the past Net Income estimates
for Sun* Inc?

What are the EPS projections
for Sun* Inc?

How accurate were the past EPS estimates
for Sun* Inc?

What are the EBIT projections
for Sun* Inc?

How accurate were the past EBIT estimates
for Sun* Inc?

Compare the revenue forecasts
for Sun* Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Sun* Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Sun* Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Sun* Inc compared to its peers.

Compare the P/E ratios
of Sun* Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Sun* Inc with its peers.

Analyze the financial leverage
of Sun* Inc compared to its main competitors.

Show all profitability ratios
for Sun* Inc.

Provide ROE
for Sun* Inc.

Provide ROA
for Sun* Inc.

Provide ROIC
for Sun* Inc.

Provide ROCE
for Sun* Inc.

Provide Gross Margin
for Sun* Inc.

Provide Operating Margin
for Sun* Inc.

Provide Net Margin
for Sun* Inc.

Provide FCF Margin
for Sun* Inc.

Show all solvency ratios
for Sun* Inc.

Provide D/E Ratio
for Sun* Inc.

Provide D/A Ratio
for Sun* Inc.

Provide Interest Coverage Ratio
for Sun* Inc.

Provide Altman Z-Score Ratio
for Sun* Inc.

Provide Quick Ratio
for Sun* Inc.

Provide Current Ratio
for Sun* Inc.

Provide Cash Ratio
for Sun* Inc.

What is the historical Revenue growth
over the last 5 years for Sun* Inc?

What is the historical Net Income growth
over the last 5 years for Sun* Inc?

What is the current Free Cash Flow
of Sun* Inc?

Financials

Balance Sheet Decomposition
Sun* Inc

Current Assets 10B
Cash & Short-Term Investments 7.9B
Receivables 1.4B
Other Current Assets 724m
Non-Current Assets 1.8B
Long-Term Investments 489m
PP&E 252m
Intangibles 507m
Other Non-Current Assets 564m
Current Liabilities 2B
Accounts Payable 242m
Accrued Liabilities 603m
Other Current Liabilities 1.2B
Non-Current Liabilities 325m
Long-Term Debt 11m
Other Non-Current Liabilities 314m
Efficiency

Earnings Waterfall
Sun* Inc

Revenue
12.5B JPY
Cost of Revenue
-6B JPY
Gross Profit
6.5B JPY
Operating Expenses
-4.8B JPY
Operating Income
1.8B JPY
Other Expenses
-206m JPY
Net Income
1.6B JPY

Free Cash Flow Analysis
Sun* Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Sun* Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional ROIC
68/100
Profitability
Score

Sun* Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Sun* Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Sun* Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Sun* Inc

Wall Street analysts forecast Sun* Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Sun* Inc is 1 428 JPY with a low forecast of 1 414 JPY and a high forecast of 1 470 JPY.

Lowest
Price Target
1 414 JPY
56% Upside
Average
Price Target
1 428 JPY
58% Upside
Highest
Price Target
1 470 JPY
62% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Sun* Inc

1M 1M
-2%
6M 6M
-27%
1Y 1Y
-12%
3Y 3Y
-62%
5Y 5Y
-40%
10Y 10Y
-40%
Annual Price Range
906
52w Low
876
52w High
1 447
Price Metrics
Average Annual Return 2.24%
Standard Deviation of Annual Returns 51.76%
Max Drawdown -81%
Shares Statistics
Market Capitalization 34.5B JPY
Shares Outstanding 38 075 400
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Sun* Inc Logo
Sun* Inc

Country

Japan

Industry

Technology

Market Cap

34.5B JPY

Dividend Yield

0%

Description

Sun Asterisk, Inc. engages in digital creative studio business that offers digital solutions and human resource development platform. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 1,633 full-time employees. The company went IPO on 2020-07-31. The firm supports clients' digital transformation and new business development with two service lines, Creative & Engineering and Talent Platform. Creative & Engineering service mainly supports Japanese clients' business idea creation, product development, and continuous growth of products in terms of creative and engineering. Talent Platform service supports clients in terms of human resource introduction. In Japan, the Company is involved in the discovering, training, introducing, and dispatch of information technology (IT) human resources through the programming school GEEK JOB operated by a subsidiary. The firm runs industry-academia collaboration with top universities in Asian countries including Vietnam, where the Company has overseas bases, and runs a selection course that gathers students who want to work as engineers in Japan.

Contact

TOKYO-TO
Chiyoda-ku
B1, Ote-machi Bldg., 1-6-1, Ote-machi
+81364197633
https://sun-asterisk.com/

IPO

2020-07-31

Employees

1 633

Officers

President & Representative director
Mr. Taihei Kobayashi

See Also

Discover More
What is the Intrinsic Value of one Sun* Inc stock?

The intrinsic value of one Sun* Inc stock under the Base Case scenario is 1 372.55 JPY.

Is Sun* Inc stock undervalued or overvalued?

Compared to the current market price of 906 JPY, Sun* Inc is Undervalued by 34%.